Hi PalmTree,
I do not get what you want to demonstrate.
If I take your figure of $138m SR for 195MW, divide the $138 by 195(MW) and then multiply it by the 315 (MW) (ie. the fully expanded power station capacity, one arrives at $223m. Neither really that difficult nor very mysterious (no magical sword involved at all).